XML 37 R24.htm IDEA: XBRL DOCUMENT
v3.25.3

Fair Value Measurements (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2025
Fair Value Disclosures [Abstract] |
Schedule of Assumptions to Estimate Fair Value of Warrants | The Company utilized the following assumptions to estimate the fair value of the Class A Warrants: Schedule of Assumptions to Estimate Fair Value of Warrants
|  | June 30, |
|  | 2024 |
Underlying price per share |  | $ | 35.00 |
Exercise price per share |  | $ | 36.30 |
Risk-free interest rate |  |  | 4.42 | %
Expected holding period |  |  | 5.5 years |
Expected volatility |  |  | 110 | %
Expected dividend yield |  |  | — |
Warrants measurement input |  |  | — |
The Company utilized the following assumptions to estimate the fair value of the Class B Warrants:
|  | June 30, |
|  | 2024 |
Underlying price per share |  | $ | 35.00 |
Exercise price per share |  | $ | 36.30 |
Risk-free interest rate |  |  | 4.82 | %
Expected holding period |  |  | 2 years |
Expected volatility |  |  | 89 | %
Expected dividend yield |  |  | — |
Warrants measurement input |  |  | — |
The Company utilized the following assumptions to estimate the fair value of the Class C Warrants:
|  | October1, |
|  | 2024 |
Underlying price per share |  | $ | 26.00 |
Exercise price per share |  | $ | 28.00 |
Risk-free interest rate |  |  | 3.6 | %
Expected holding period |  |  | 2 years |
Expected volatility |  |  | 82 | %
Expected dividend yield |  |  | — |
Warrants measurement input |  |  | — |
The Company utilized the following assumptions to estimate the fair value of the Class D Warrants:
|  | October 1, |
|  | 2024 |
Underlying price per share |  | $ | 26.00 |
Exercise price per share |  | $ | 28.00 |
Risk-free interest rate |  |  | 3.5 | %
Expected holding period |  |  | 5.5 years |
Expected volatility |  |  | 91 | %
Expected dividend yield |  |  | — |
Warrant measurement input |  |  | — |
The Company utilized the following assumptions to estimate the fair value of the Class E Warrants:
|  | July 30, |  |  | September 30, |
|  | 2025 |  |  | 2025 |
Underlying price per share |  | $ | 3.05 |  |  | $ | 2.74 |
Exercise price per share |  | $ | 4.00 |  |  | $ | 4.00 |
Risk-free interest rate |  |  | 4.0 | % |  |  | 3.7 | %
Expected holding period |  |  | 5 years |  |  |  | 4.83 years |
Expected volatility |  |  | 101 | % |  |  | 108 | %
Expected dividend yield |  |  | — |  |  |  | — |
Warrant measurement input |  |  | — |  |  |  | — |
The Company utilized the following assumptions to estimate the fair value of the Class F Warrants:
|  | July 30, |  |  | September 30, |
|  | 2025 |  |  | 2025 |
Underlying price per share |  | $ | 3.05 |  |  | $ | 2.74 |
Exercise price per share |  | $ | 4.00 |  |  | $ | 4.00 |
Risk-free interest rate |  |  | 4.0 | % |  |  | 3.7 | %
Expected holding period |  |  | 1.51 years |  |  |  | 1.34 years |
Expected volatility |  |  | 142 | % |  |  | 162 | %
Expected dividend yield |  |  | — |  |  |  | — |
Warrant measurement input |  |  | — |  |  |  | — |
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis | The table below presents the balances of assets and liabilities measured at fair value on a recurring basis by level within the hierarchy as (in thousands): Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis
|  | As of September 30, 2025 |
|  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash equivalents |  | $ | 1,764 |  |  | $ | 1,764 |  |  | $ | — |  |  | $ | — |
Marketable securities |  | $ | 62 |  |  | $ | 62 |  |  | $ | — |  |  | $ | — |
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Warrants |  | $ | 7,302 |  |  | $ | — |  |  | $ | — |  |  | $ | 7,302 |
|  | As of December 31, 2024 |
|  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash equivalents |  | $ | 51 |  |  | $ | 51 |  |  | $ | — |  |  | $ | — |
Marketable securities |  | $ | 2,276 |  |  | $ | 2,276 |  |  | $ | — |  |  | $ | — |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration